I desparetely need help with a DCF valuation !!!!
Hello there,
I am a beginner so apologies for sounding like an amateur. I am currently analyzing a DCF valuation from CBRE for a commercial property. See the image below. The discount rate in the DCF is set at 8%. The rent/cash from the property flows monthly in advance (as far as that is relevant).
I'm confused, because the NOI in year 1 is 129.432, of which the PV is then 124.878. The NOI in year 2 is 140.815 of which the PV is 125.895, and the NOI in year 3 is 118.887, of which the PV is then 98.477.
When I calculate the PV of these cash flows at 8% I arrive at 119.844 for year 1, 120.726 for year 2 and 94.376 for year 3, so completely different. I am sure that I am doing something wrong or misunderstanding something.
I was wondering if any of you could help me out. I created my account at Wallstreet Oasis for the purpose of asking for help on this matter. Many thanks in advance for your time, I really appreciate it!
Excepturi atque dolores nisi odio nihil ratione. Voluptatibus nihil doloribus voluptas quia. Et soluta architecto sunt. Corporis voluptatem qui nesciunt enim.
Aliquid iusto sit voluptate accusantium. Ducimus cum perspiciatis delectus deserunt maiores neque numquam.
Fugit deserunt ut quo suscipit et. Omnis expedita velit eaque error voluptate assumenda. Culpa vero consectetur doloribus eveniet.
Molestias in velit commodi ex aut. Tenetur reprehenderit ducimus quo aut sint sapiente.
See All Comments - 100% Free
WSO depends on everyone being able to pitch in when they know something. Unlock with your email and get bonus: 6 financial modeling lessons free ($199 value)
or Unlock with your social account...